Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.77% first-year return on $54,561 initial cash invested.
9.77%
Cash On Cash
9.97%
Cap Rate
1.59
DSCR
$2,310
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $1,866 expenses = $444 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,561
Downpayment
20%
$34,820
Closing costs
1%
$1,741
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,310
Total Expenses
$1,866
Mortgage P&I
39%
$911
Property Taxes
3%
$80
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254